Cash earnings per share increased 37.9 percent to $0.40 per
share over the comparable period in 2006

Ending Backlog increased 120% percent to $5.8 billion during
fiscal

FALLS CHURCH, Va.--(BUSINESS WIRE)--Feb. 7, 2007--DynCorp
International Inc. (NYSE: DCP), a provider of specialized
mission-critical technical services to civilian and military
government agencies, today announced results for its fiscal 2007 third
quarter.

Third Quarter Results

Revenue for the 2007 third quarter was $517.5 million, down 6.5
percent from revenue for the 2006 third quarter. Government Services'
- formerly referred to as the International Technical Services segment
- revenue for the third quarter decreased 9.4 percent over the
comparable period in 2006. The lower Government Services' revenue was
attributable to (1) the conclusion of protective services previously
provided in Israel, Haiti, Afghanistan and central Iraq, (2) ending
services in support of the Hurricane Katrina relief effort, and (3)
completion of helicopter refurbishment and upgrades in support of U.S.
drug eradication efforts in Afghanistan. Revenue from the Maintenance
and Technical Support Services - formerly referred to as the Field
Technical Services segment - increased 0.1 percent from the 2006 third
quarter.

Operating income for the 2007 third quarter increased 37.2 percent
to $32.3 million from the 2006 third quarter. Operating margin for the
2007 third quarter was 6.2 percent, compared to operating margin of
4.2 percent in the 2006 third quarter. Operating margin increased 2.0
percent of revenue primarily due to (1) improved performance on the
Company's Civilian Police program, (2) improved performance and
changes to the Company's International Narcotics and Law Enforcement
Air-Wing contract, (3) increased level of effort on the Company's
Contract Field Teams program, and (4) a contract modification for
construction in Afghanistan.

Net income for the 2007 third quarter was $11.6 million, or $0.20
per share, compared to net income of $1.6 million, or $0.05 per share,
for the comparable period in fiscal 2006. The increase in 2007 third
quarter net income was due to improved operating margins and lower
interest expense resulting from redemption of the Company's preferred
stock during the first quarter of fiscal 2007.

Adjusted earnings before interest, taxes, depreciation and
amortization (EBITDA) for the 2007 third quarter increased to
$46.4 million, or 9.0 percent of revenue, from $35.3 million, or
6.4 percent of revenue, for the comparable period in fiscal 2006. Cash
earnings per share for the 2007 third quarter, which adds back special
items, amortization and non-cash equity-based compensation expense,
improved 37.9 percent to $0.40 per share from the comparable period in
fiscal 2006.

Year-to-Date Results

Revenue for the first nine months of fiscal 2007 was $1,529.9
million, up 7.9 percent, as compared to revenue for the first nine
months of fiscal 2006. The Company's Government Services segment
generated revenue of $1,001.9 million for the first nine months of
fiscal 2007, growing 11.8 percent over the comparable period in fiscal
2006. Government Services' revenue growth resulted primarily from drug
eradication efforts in South America, aviation support for drug
eradication efforts in Afghanistan, increased Police Advisors in Iraq
and Afghanistan, and additional support to the U.S. Department of
State in Liberia and Sudan under the Africa Peacekeeping program. The
Company's Maintenance and Technical Support Services segment revenue
increased 1.2 percent to $528.0 million as compared to the first nine
months of fiscal 2006.

Operating income for the first nine months of fiscal 2007 was
$70.6 million, an 11.1 percent increase over the comparable period in
fiscal 2006. Operating margin for the first nine months of fiscal 2007
was 4.6 percent, compared to 4.5 percent for the first nine months of
fiscal 2006. The increased operating income and operating margin
reflect (1) strong performance from fixed price contracts such as the
Civilian Police and International Narcotics and Law Enforcement
Air-Wing contracts, (2) increased level of effort on the Company's
Contract Field Teams contract, and (3) the contract modification for
construction in Afghanistan.

Net income for the first nine months of fiscal 2007 was
$8.1 million, resulting in earnings per share of $0.15, compared to
net income of $1.5 million and earnings per share of $0.05 for the
first nine months of fiscal 2006. Net income includes one-time
expenses related to the Company's initial public offering (IPO) on May
4, 2006. After adjusting for IPO-related expense items and executive
severance costs, pro forma net income for the first nine months of
fiscal 2007 was $22.3 million, and pro forma earnings per share were
$0.39.

Adjusted EBITDA for the first nine months of fiscal 2007 improved
to $115.6 million, or 7.6 percent of revenue, compared to adjusted
EBITDA of $100.5 million, or 7.1 percent of revenue, for the first
nine months of fiscal 2006. For the first nine months of fiscal 2007,
cash earnings per share, which adds to pro forma earnings per share
amortization and non-cash equity-based compensation expense, improved
17.3 percent to $0.95 per share.

During the first nine months of fiscal 2007, the Company generated
operating cash flow of $45.8 million, which was partially offset by
capital expenditures and cash used in connection with the Company's
IPO. Operating cash flow of $45.8 million decreased from operating
cash flow of $54.2 million for the first nine months of fiscal 2006.
The prior year's higher operating cash flow resulted from unusually
high accounts receivable collections. On December 29, 2006, the
Company's days sales outstanding were 77.0, as compared to 63.6 on
December 30, 2005.

Backlog as of December 29, 2006 was $5.8 billion, including $1.2
billion in funded backlog and $4.6 billion in unfunded backlog.
Estimated remaining contract value was $8.9 billion as of December 29,
2006. Both backlog and estimated remaining contract value has
increased during fiscal 2007 by $3.2 billion. During the third quarter
2007, the U.S. Army awarded a contract to provide translation and
interpretation services in support of Operation Iraqi Freedom to
Global Linguist Solutions, LLC, a joint venture in which the Company
has a 51 percent interest. This contract award contributed $3.3
billion to backlog and estimated contract value. The incumbent for
this program has protested the award of the contract to Global
Linguist Solutions LLC.

Fiscal 2007 Guidance

The Company provides the following guidance for its fiscal year
ending March 30, 2007, based on its current backlog and management's
estimate of future contract awards. Revenue has been reduced from a
range of $2,100 - $2,200 million to a range of $2,050 - $2,100 million
to reflect delays in the timing of new business. Diluted earnings per
share have been increased from $0.43 per share to $0.45 per share to
reflect lower non-cash equity compensation and severance expense.

(1) Adjusted EBITDA adds back (i) $0.8 million related to
compensation expense associated with consummation of the Company's
IPO; (ii) $2.1 million of non-cash equity-based compensation expense;
and (iii) $ 5.7 million of severance expense.

(2) This guidance excludes (i) certain severance expenses of
$5.7 million; (ii) one-time expenses of $10.2 million associated with
consummation of the Company's IPO; (iii) interest expense of
$2.9 million associated with the Company's preferred stock; and (iv)
interest expense of $0.8 million associated with subordinated debt
retired from IPO proceeds. The one-time IPO expenses consist of
premium costs to redeem preferred stock and subordinated debt of
$5.7 million and $2.7 million, respectively, the write-off of deferred
financing costs of $1.0 million associated with early retirement of
subordinated debt, and compensation expense of $0.8 million related to
consummation of the Company's IPO.

The Company will host a conference call at 8:30 a.m. EST on
Thursday, February 8, 2007 to discuss fiscal 2007 third quarter
results. To participate in the conference call, dial (866) 871-0758
and enter conference ID number 5954731. International callers should
dial (706) 634-5249 and enter the same conference ID number above. A
telephonic replay will be available from 9:30 a.m. EST on February 8,
2007 through 11:59 am EST on February 15, 2007. To access the replay,
please dial (800) 642-1687 or (706) 645-9291 and enter the following
ID number 5954731.

About DynCorp International

DynCorp International Inc., through its operating company DynCorp
International LLC, is a provider of specialized mission-critical
technical services, mostly to civilian and military government
agencies. It operates major programs in law enforcement training and
support, security services, base operations, aviation services and
operations and logistics support worldwide. Headquartered in Falls
Church, VA, DynCorp International Inc. has approximately 14,000
employees worldwide. For more information, visit our website at
www.dyn-intl.com.

Reconciliation to GAAP

In addition to the Company's financial results reported in
accordance with accounting principles generally accepted in the United
States of America (GAAP) included in this press release, the Company
has provided certain financial measures that are not calculated
according to GAAP. Management believes these non-GAAP financial
measures are useful in evaluating operating performance and are
regularly used by security analysts, institutional investors and other
interested parties in reviewing the Company. Non-GAAP financial
measures are not intended to be a substitute for any GAAP financial
measure and, as calculated, may not be comparable to other similarly
titled measures of the performance of other companies.

For a reconciliation of non-GAAP financial measures to the
comparable GAAP financial measure and for share amounts used to derive
earnings per share, please see the financial schedules accompanying
this release.

Forward-looking Statements

Certain statements made in this announcement may constitute
"forward-looking statements" within the meaning of Section 27A of the
Securities Act, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended, regarding the expectations of management with
respect to revenue and profitability. All of these forward-looking
statements are based on estimates and assumptions made by the
Company's management that, although believed by the Company to be
reasonable, are inherently uncertain. Forward-looking statements
involve risks and uncertainties, including, but not limited to,
economic, competitive, governmental, and technological factors outside
of its control that may cause its business, strategy or actual results
or events to differ materially from the statements made herein. These
risks and uncertainties may include, but are not limited to, the
following: changes in the demand for services the Company provides;
additional work awarded under the Civilian Police and International
Narcotics and Law Enforcement contracts; pursuit of new commercial
business in the U.S. and abroad; activities of competitors including
the filing of bid protests; changes in significant operating expenses;
changes in availability of capital; general economic and business
conditions in the U.S. and abroad; acts of war or terrorist
activities; variations in performance of financial markets; and other
risks detailed from time to time in the Company's reports filed with
the Securities and Exchange Commission. Given these risks and
uncertainties, you are cautioned not to place undue reliance on
forward-looking statements. The Company's actual results could differ
materially from those contained in the forward-looking statements. The
Company undertakes no obligation to publicly update or revise any
forward-looking statement as a result of new information, future
events or otherwise, except as required by law.

DYNCORP INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF INCOME
(Dollars and shares in thousands)

(1) Represents the premium associated with the redemption of all of
the outstanding preferred stock, premium on the redemption of a
portion of the senior subordinated notes and write-off of deferred
financing costs associated with the early retirement of a portion of
the senior subordinated notes.

(2) Shares were adjusted to reflect the 64-to-1 stock split that
occurred prior to the consummation of the IPO.

(3) EBITDA is a primary component of certain covenants under our
senior secured credit facility and is defined as net income before
interest expense, income taxes, depreciation and amortization. We
believe that EBITDA is useful to investors as a way to evaluate our
ability to incur and service debt, make capital expenditures and meet
working capital requirements. EBITDA does not represent net income or
cash flows from operations, as these terms are defined under
generally accepted accounting principles ("GAAP"), and should not be
considered as an alternative to net income, operating income or any
other performance measures derived in accordance with GAAP. EBITDA as
presented in this press release is not necessarily comparable to
similarly titled measures reported by other companies.

(4) Adjusted EBITDA is defined as EBITDA plus non-cash equity-based
compensation, other compensation expenses of a non-recurring nature
and severance related costs. See Reconciliation of Net Income to
EBITDA and Adjusted EBITDA included in the financial table in this
press release.

(5) See Reconciliation of Pro Forma Net Income to Cash Earnings
included in the financial table in this press release.

(1) Reflects the incentive compensation expense incurred in connection
with the completion of the Company's IPO in May 2006 and the
severance expense for certain former senior executives.

(2) Represents the decrease in interest expense related to the
Company's preferred stock redeemed in connection with the Company's
IPO.

(3) Represents the premium associated with the redemption of all of
the outstanding preferred stock, the premium on the redemption of a
portion of the senior subordinated notes and the write-off of
deferred financing costs associated with the early retirement of a
portion of the senior subordinated notes.

(4)Adjusts the Company's current period effective tax rate to the
Company's sustainable effective tax rate of 36.9%.

(5) Reflects the adjustment to the shares outstanding subsequent to
the IPO, which totaled 57,000.

(1) Backlog consists of orders and options under our contracts. We
define contracted backlog as the estimated value of contract awards
received from customers that have not been recognized as sales. Our
backlog consists of funded and unfunded backlog. Funded backlog is
based upon amounts actually appropriated by a customer for payment of
goods and services less actual revenue recorded as of the measurement
date under that appropriation. Unfunded backlog is the actual dollar
value of unexercised contract options. Most of our U.S. government
contracts allow the customer the option to extend the period of
performance of a contract for a period of one or more years. These
options may be exercised at the sole discretion of the customer. It
has been our historical experience, however, that the customer has
exercised contract options.

(2) Estimated remaining contract value represents the aggregate
contract revenue we estimate will be earned over the remaining life
of certain contracts. When more than one company is awarded a
contract for a given work requirement, we include in estimating
remaining contract value only our estimate of the contract revenue we
expect to earn over the remaining term of the contract. Funded
backlog is based upon amounts actually appropriated by a customer for
payment for goods and services. Because the U.S. federal government
operates under annual appropriations, agencies of the U.S. federal
government typically fund contracts on an incremental basis.
Accordingly, the majority of the estimated remaining contract value
is not funded backlog. Our estimated remaining contract value is
based on our experience under contracts and we believe our estimates
are reasonable. However, there can be no assurance that our existing
contracts will result in actual revenues in any particular period or
at all. These amounts could vary depending upon government policies,
government budgets, appropriations and the outcome of protested
contract awards.